[EKRAN] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[EKRAN] EKRAN BHD
Announcement Date
15-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 3.81%
YoY- 54.7%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 107,758 90,275 116,704 147,875 149,775 159,712 143,320 -17.27%
PBT -185,412 -184,604 -21,313 -23,703 -24,554 -25,753 -48,983 142.29%
Tax 312 313 2,007 2,009 2,000 2,191 227 23.54%
NP -185,100 -184,291 -19,306 -21,694 -22,554 -23,562 -48,756 142.77%
-
NP to SH -185,100 -184,291 -19,306 -21,694 -22,554 -23,562 -48,756 142.77%
-
Tax Rate - - - - - - - -
Total Cost 292,858 274,566 136,010 169,569 172,329 183,274 192,076 32.36%
-
Net Worth 702,517 709,971 879,119 895,799 894,554 896,859 894,495 -14.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 702,517 709,971 879,119 895,799 894,554 896,859 894,495 -14.83%
NOSH 524,266 525,904 523,285 533,214 529,322 527,564 526,173 -0.24%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -171.77% -204.14% -16.54% -14.67% -15.06% -14.75% -34.02% -
ROE -26.35% -25.96% -2.20% -2.42% -2.52% -2.63% -5.45% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.55 17.17 22.30 27.73 28.30 30.27 27.24 -17.08%
EPS -35.31 -35.04 -3.69 -4.07 -4.26 -4.47 -9.27 143.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.35 1.68 1.68 1.69 1.70 1.70 -14.63%
Adjusted Per Share Value based on latest NOSH - 533,214
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.37 19.58 25.32 32.08 32.49 34.64 31.09 -17.28%
EPS -40.15 -39.98 -4.19 -4.71 -4.89 -5.11 -10.58 142.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5239 1.5401 1.907 1.9432 1.9405 1.9455 1.9403 -14.83%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.19 0.25 0.28 0.32 0.38 0.34 0.28 -
P/RPS 0.92 1.46 1.26 1.15 1.34 1.12 1.03 -7.23%
P/EPS -0.54 -0.71 -7.59 -7.87 -8.92 -7.61 -3.02 -68.16%
EY -185.82 -140.17 -13.18 -12.71 -11.21 -13.14 -33.09 214.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.17 0.19 0.22 0.20 0.16 -8.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 31/05/04 15/03/04 28/11/03 29/08/03 30/05/03 -
Price 0.20 0.19 0.25 0.31 0.35 0.39 0.30 -
P/RPS 0.97 1.11 1.12 1.12 1.24 1.29 1.10 -8.02%
P/EPS -0.57 -0.54 -6.78 -7.62 -8.21 -8.73 -3.24 -68.50%
EY -176.53 -184.44 -14.76 -13.12 -12.17 -11.45 -30.89 218.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.15 0.18 0.21 0.23 0.18 -11.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment